As of 2024-12-14, the Intrinsic Value of Henderson European Focus Trust PLC (HEFT.L) is 260.16 GBP. This HEFT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.00 GBP, the upside of Henderson European Focus Trust PLC is 49.50%.

The range of the Intrinsic Value is 215.89 - 332.60 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	215.89 - 332.60	260.16	49.5%
DCF (Growth 10y)	239.87 - 350.91	282.49	62.3%
DCF (EBITDA 5y)	160.86 - 214.94	197.07	13.3%
DCF (EBITDA 10y)	201.61 - 260.18	236.30	35.8%
Fair Value	549.52 - 549.52	549.52	215.82%
P/E	161.83 - 251.74	181.66	4.4%
EV/EBITDA	117.35 - 411.20	217.75	25.1%
EPV	88.33 - 109.71	99.02	-43.1%
DDM - Stable	134.94 - 282.44	208.69	19.9%
DDM - Multi	151.01 - 243.66	186.30	7.1%